[SPTOTO] YoY TTM Result on 30-Jun-2020 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -1.39%

YoY- -9.39%

Quarter Report

BToto Bursa Letter Q4 2020.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
TTM Result
Revenue	6,099,660	5,232,508	4,829,148	4,653,465	5,197,792	5,734,546	5,563,229	1.29%
YoY %	16.57%	8.35%	3.78%	-10.47%	-9.36%	3.08%	-	-
Horiz. %	109.64%	94.06%	86.80%	83.65%	93.43%	103.08%	100.00%	-
PBT	337,136	272,364	281,473	227,131	270,947	380,204	446,264	-3.83%
YoY %	23.78%	-3.24%	23.93%	-16.17%	-28.74%	-14.80%	-	-
Horiz. %	75.55%	61.03%	63.07%	50.90%	60.71%	85.20%	100.00%	-
Tax	-109,527	-101,470	-93,495	-91,907	-121,592	-129,393	-130,844	-2.44%
YoY %	-7.94%	-8.53%	-1.73%	24.41%	6.03%	1.11%	-	-
Horiz. %	83.71%	77.55%	71.46%	70.24%	92.93%	98.89%	100.00%	-
NP	227,609	170,894	187,978	135,224	149,355	250,811	315,420	-4.44%
YoY %	33.19%	-9.09%	39.01%	-9.46%	-40.45%	-20.48%	-	-
Horiz. %	72.16%	54.18%	59.60%	42.87%	47.35%	79.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,924	161,568	182,063	134,239	148,158	241,313	306,183	-4.38%
YoY %	37.36%	-11.26%	35.63%	-9.39%	-38.60%	-21.19%	-	-
Horiz. %	72.48%	52.77%	59.46%	43.84%	48.39%	78.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.49%	37.26%	33.22%	40.46%	44.88%	34.03%	29.32%	-
YoY %	-12.80%	12.16%	-17.89%	-9.85%	31.88%	16.06%	-	-
Horiz. %	110.81%	127.08%	113.30%	137.99%	153.07%	116.06%	100.00%	-
Total Cost	5,872,051	5,061,614	4,641,170	4,518,241	5,048,437	5,483,735	5,247,809	1.57%
YoY %	16.01%	9.06%	2.72%	-10.50%	-7.94%	4.50%	-	-
Horiz. %	111.90%	96.45%	88.44%	86.10%	96.20%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,076,965	897,577	819,079	735,625	727,380	767,995	768,172	4.82%
YoY %	19.99%	9.58%	11.34%	1.13%	-5.29%	-0.02%	-	-
Horiz. %	140.20%	116.85%	106.63%	95.76%	94.69%	99.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Dividend
Div	121,033	116,640	107,229	139,860	161,640	188,631	255,542	-9.89%
YoY %	3.77%	8.78%	-23.33%	-13.47%	-14.31%	-26.18%	-	-
Horiz. %	47.36%	45.64%	41.96%	54.73%	63.25%	73.82%	100.00%	-
Div Payout %	54.54%	72.19%	58.90%	104.19%	109.10%	78.17%	83.46%	-
YoY %	-24.45%	22.56%	-43.47%	-4.50%	39.57%	-6.34%	-	-
Horiz. %	65.35%	86.50%	70.57%	124.84%	130.72%	93.66%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Equity
Net Worth	1,076,965	897,577	819,079	735,625	727,380	767,995	768,172	4.82%
YoY %	19.99%	9.58%	11.34%	1.13%	-5.29%	-0.02%	-	-
Horiz. %	140.20%	116.85%	106.63%	95.76%	94.69%	99.98%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,351,000	1,351,000	1,347,360	1,347,670	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.27%	-0.02%	-	-
Horiz. %	100.25%	100.25%	100.25%	100.25%	100.25%	99.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Ratio Analysis
NP Margin	3.73%	3.27%	3.89%	2.91%	2.87%	4.37%	5.67%	-
YoY %	14.07%	-15.94%	33.68%	1.39%	-34.32%	-22.93%	-	-
Horiz. %	65.78%	57.67%	68.61%	51.32%	50.62%	77.07%	100.00%	-
ROE	20.61%	18.00%	22.23%	18.25%	20.37%	31.42%	39.86%	-
YoY %	14.50%	-19.03%	21.81%	-10.41%	-35.17%	-21.17%	-	-
Horiz. %	51.71%	45.16%	55.77%	45.79%	51.10%	78.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Per Share
RPS	453.10	390.58	359.65	347.92	385.88	425.61	412.80	1.30%
YoY %	16.01%	8.60%	3.37%	-9.84%	-9.33%	3.10%	-	-
Horiz. %	109.76%	94.62%	87.12%	84.28%	93.48%	103.10%	100.00%	-
EPS	16.49	12.06	13.56	10.04	11.00	17.91	22.72	-4.37%
YoY %	36.73%	-11.06%	35.06%	-8.73%	-38.58%	-21.17%	-	-
Horiz. %	72.58%	53.08%	59.68%	44.19%	48.42%	78.83%	100.00%	-
DPS	9.00	8.70	8.00	10.40	12.00	14.00	19.00	-9.89%
YoY %	3.45%	8.75%	-23.08%	-13.33%	-14.29%	-26.32%	-	-
Horiz. %	47.37%	45.79%	42.11%	54.74%	63.16%	73.68%	100.00%	-
NAPS	0.80	0.67	0.61	0.55	0.54	0.57	0.57	4.84%
YoY %	19.40%	9.84%	10.91%	1.85%	-5.26%	0.00%	-	-
Horiz. %	140.35%	117.54%	107.02%	96.49%	94.74%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,351,000
RPS	451.49	387.31	357.45	344.45	384.74	424.47	411.79	1.29%
YoY %	16.57%	8.35%	3.77%	-10.47%	-9.36%	3.08%	-	-
Horiz. %	109.64%	94.06%	86.80%	83.65%	93.43%	103.08%	100.00%	-
EPS	16.43	11.96	13.48	9.94	10.97	17.86	22.66	-4.38%
YoY %	37.37%	-11.28%	35.61%	-9.39%	-38.58%	-21.18%	-	-
Horiz. %	72.51%	52.78%	59.49%	43.87%	48.41%	78.82%	100.00%	-
DPS	8.96	8.63	7.94	10.35	11.96	13.96	18.92	-9.89%
YoY %	3.82%	8.69%	-23.29%	-13.46%	-14.33%	-26.22%	-	-
Horiz. %	47.36%	45.61%	41.97%	54.70%	63.21%	73.78%	100.00%	-
NAPS	0.7972	0.6644	0.6063	0.5445	0.5384	0.5685	0.5686	4.82%
YoY %	19.99%	9.58%	11.35%	1.13%	-5.29%	-0.02%	-	-
Horiz. %	140.20%	116.85%	106.63%	95.76%	94.69%	99.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	28/04/17	29/04/16	-
Price	1.33	1.83	1.98	2.20	2.76	2.81	3.04	-
P/RPS	0.29	0.47	0.55	0.63	0.72	0.66	0.74	-12.24%
YoY %	-38.30%	-14.55%	-12.70%	-12.50%	9.09%	-10.81%	-	-
Horiz. %	39.19%	63.51%	74.32%	85.14%	97.30%	89.19%	100.00%	-
P/EPS	8.07	15.17	14.60	21.92	25.09	15.69	13.38	-6.80%
YoY %	-46.80%	3.90%	-33.39%	-12.63%	59.91%	17.26%	-	-
Horiz. %	60.31%	113.38%	109.12%	163.83%	187.52%	117.26%	100.00%	-
EY	12.39	6.59	6.85	4.56	3.99	6.37	7.47	7.31%
YoY %	88.01%	-3.80%	50.22%	14.29%	-37.36%	-14.73%	-	-
Horiz. %	165.86%	88.22%	91.70%	61.04%	53.41%	85.27%	100.00%	-
DY	6.77	4.75	4.04	4.73	4.35	4.98	6.25	1.12%
YoY %	42.53%	17.57%	-14.59%	8.74%	-12.65%	-20.32%	-	-
Horiz. %	108.32%	76.00%	64.64%	75.68%	69.60%	79.68%	100.00%	-
P/NAPS	1.66	2.73	3.25	4.00	5.11	4.93	5.33	-15.01%
YoY %	-39.19%	-16.00%	-18.75%	-21.72%	3.65%	-7.50%	-	-
Horiz. %	31.14%	51.22%	60.98%	75.05%	95.87%	92.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/23	23/08/22	20/08/21	18/08/20	19/08/19	20/06/17	20/06/16	-
Price	1.52	1.82	1.97	2.09	2.76	2.57	2.90	-
P/RPS	0.34	0.47	0.55	0.60	0.72	0.60	0.70	-9.58%
YoY %	-27.66%	-14.55%	-8.33%	-16.67%	20.00%	-14.29%	-	-
Horiz. %	48.57%	67.14%	78.57%	85.71%	102.86%	85.71%	100.00%	-
P/EPS	9.22	15.09	14.53	20.82	25.09	14.35	12.76	-4.43%
YoY %	-38.90%	3.85%	-30.21%	-17.02%	74.84%	12.46%	-	-
Horiz. %	72.26%	118.26%	113.87%	163.17%	196.63%	112.46%	100.00%	-
EY	10.85	6.63	6.88	4.80	3.99	6.97	7.83	4.65%
YoY %	63.65%	-3.63%	43.33%	20.30%	-42.75%	-10.98%	-	-
Horiz. %	138.57%	84.67%	87.87%	61.30%	50.96%	89.02%	100.00%	-
DY	5.92	4.78	4.06	4.98	4.35	5.45	6.55	-1.40%
YoY %	23.85%	17.73%	-18.47%	14.48%	-20.18%	-16.79%	-	-
Horiz. %	90.38%	72.98%	61.98%	76.03%	66.41%	83.21%	100.00%	-
P/NAPS	1.90	2.72	3.23	3.80	5.11	4.51	5.09	-12.84%
YoY %	-30.15%	-15.79%	-15.00%	-25.64%	13.30%	-11.39%	-	-
Horiz. %	37.33%	53.44%	63.46%	74.66%	100.39%	88.61%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos